Baird Investment Banking Pitch Book
AMGP MARKET AND VALUATION DATA
PRICE PERFORMANCE SINCE 01/01/18
20%
15%
10%
5%
0%
(5%)
(10%)
(15%)
(20%)
AM
Sailing Stone
! 13-D: 01/29/18 !
AMZ
2018 KEY EVENTS
01/18/18 Antero hosts Analyst Day
01/29/18 Sailing Stone Files 13-D
02/13/18
02/26/18
AMGP
(25%)
01/01/18 01/22/18 02/12/18 03/05/18 03/26/18 04/17/18
(5%)
(7%)
(13%)
Antero Family reports 4Q and full year 2017 results
Announced formation of Special Committees
Source: S&P Capital 10, Bloomberg and Wall Street Research as of April 17, 2018.
(1) Defined as Distributable Cash Flow, per Wall Street consensus estimates, divided by Equity Market Cap.
(2) Represents management forecasted cash distributions to AMGP equity holders.
AMGP MARKET AND VALUATION METRICS
(in millions, except per unit data)
Unit Price
Equity Market Cap.
Enterprise Value
Current Yield
2018E DCF Yield
2019E DCF Yield
EV/2018E Cash Flow
EV/ 2019E Cash Flow
Net Debt/2018E EBITDA
2018E DCF / Current Dist.
2018E Cash Flow (2)
2019E Cash Flow
(2)
Confidential
Distribution CAGR
2018A-2020E
2018E-2021E
Pre-Sailing
Stone 13-D
01/26/18
$22.02
$4,100
$4,100
1.4%
2.4%
3.9%
40.9x
24.8x
NM
1.00x
$100
$165
57.8%
48.0%
BAIRD
Current
04/17/18
$17.15
$3,193
$3,193
1.7%
3.2%
5.3%
31.9x
19.3x
NM
1.00x
$100
$165
57.8%
48.0%
Project Bronco | Page 17View entire presentation